Capital City Bank Group, Inc.

Reports Third Quarter 2013 Results

 

TALLAHASSEE, Fla. (October 29, 2013) – Capital City Bank Group, Inc. (NASDAQ: CCBG) today reported net income of $1.6 million, or $0.09 per diluted share for the third quarter of 2013 compared to net income of $0.8 million, or $0.05 per diluted share for the second quarter of 2013, and net income of $1.1 million, or $0.07 per diluted share, for the third quarter of 2012. For the first nine months of 2013, the Company reported net income of $3.3 million, or $0.19 per diluted share, compared to a net loss of $1.8 million, or $0.10 per diluted share for the same period in 2012.

 

Compared to the second quarter of 2013, performance reflects a lower loan loss provision of $0.9 million, an increase in noninterest income of $0.5 million and a decrease in noninterest expense of $0.1 million, partially offset by lower net interest income of $0.4 million and higher income taxes of $0.3 million.

 

Compared to the third quarter of 2012, the increase in earnings was due to a lower loan loss provision of $2.3 million and higher noninterest income of $0.7 million, partially offset by lower net interest income of $1.8 million, an increase in noninterest expense of $0.2 million and higher income taxes of $0.5 million.

 

The increase in earnings for the first nine months of 2013 versus the comparable period in 2012 is attributable to a lower loan loss provision of $10.3 million, an increase in noninterest income of $0.7 million and a decrease in noninterest expense of $2.9 million, partially offset by a reduction in net interest income of $5.0 million and higher income taxes of $3.8 million.

 

“We continue to make progress as improving credit quality has led to lower credit costs and expense management initiatives are resulting in lower operating costs,” said William G. Smith, Jr., Chairman, President and CEO.  “Our credit metrics continue to improve with nonperforming assets declining for the seventh consecutive quarter, reaching their lowest level since the third quarter of 2008. Past due loans are also at the lowest level we’ve seen since this cycle began. Our retail strategy for the disposition of OREO continues to produce strong results, and we remain committed to this approach as we believe it generates the best economic outcome for our shareowners.  While improving credit costs have been the greatest contributor, year-to-date earnings have also benefited from higher fee income and lower operating expenses.  Although choppy, we are making steady progress, and I am encouraged about the future,” said Smith.

 

The Return on Average Assets was 0.25% and the Return on Average Equity was 2.51% for the third quarter of 2013. These metrics were 0.13% and 1.35% for the second quarter of 2013, and 0.17% and 1.77% for the third quarter of 2012, respectively.

 

For the first nine months of 2013, the Return on Average Assets was 0.17% and the Return on Average Equity was 1.75% compared to -0.09% and -0.93%, respectively, for the same period in 2012.

 

Discussion of Financial Condition

 

Average earning assets were $2.201 billion for the third quarter of 2013, a decrease of $5.3 million, or 0.2%, from the second of 2013 and an increase of $22.4 million, or 1.0%, over the fourth quarter of 2012.  The change in earning assets from the prior quarter reflects a decline in the overnight funds position reflecting a lower level of deposits. The increase compared to the fourth quarter of 2012 primarily reflects a higher level of public fund deposits.

 

 
 

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $412.1 million during the third quarter of 2013 compared to an average net overnight funds sold position of $419.0 million in the second quarter of 2013 and an average overnight funds sold position of $366.0 million in the fourth quarter of 2012.  The lower balance when compared to the second quarter of 2013 primarily reflects the decline in deposits. Additionally, a shift in earning asset mix continued to occur due to growth in the investment portfolio while the loan portfolio declined. The increase when compared to the fourth quarter of 2012 reflects the declining loan portfolio and a higher level of public funds, partially offset by an increase in the investment portfolio.

 

Economic uncertainty and deleveraging by our clients continues to generate a historically high level of liquidity, which, given the current operating environment, is difficult to profitably deploy without taking inordinate risks. Where practical we are working to lower the level of overnight funds by adding to our investment portfolio with short-duration securities and reducing deposit balances. We continue to use a fully-insured money market account which is offered by a third party and can serve as an alternative investment for some of our higher balance depositors while at the same time allowing us to maintain the account relationship. Until such time that attractive investment alternatives arise, we will continue to execute these strategies as well as seek other initiatives in an effort to lower our overnight fund balances.

 

When compared to the second quarter of 2013 and fourth quarter of 2012, average loans declined by $20.9 million and $82.2 million, respectively. Most loan categories have experienced declines with the reduction primarily in the commercial real estate and residential real estate categories. Our core loan portfolio continues to be impacted by normal amortization and a higher level of payoffs that have outpaced our new loan production.

 

New loan production has improved over the past four quarters as our efforts to stimulate loan growth are ongoing. Without compromising our credit standards or taking on inordinate interest rate risk, we have modified several lending programs in our business and commercial real estate areas to try and mitigate the significant impact that consumer and business deleveraging is having on our portfolio.

 

Nonperforming assets (nonaccrual loans and OREO) totaled $94.7 million at the end of the third quarter of 2013, a decrease of $2.0 million from the second quarter of 2013 and $22.9 million from the fourth quarter of 2012. Nonaccrual loans totaled $41.7 million at the end of the third quarter of 2013, a slight increase of $0.1 million over the second quarter of 2013 and a decrease of $22.5 million from the fourth quarter of 2012. Nonaccrual loan additions totaled $11.1 million in the third quarter of 2013 and $29.6 million for the first nine months of 2013, which compares to $48.5 million in the first nine months of 2012. The balance of OREO totaled $53.0 million at the end of the third quarter of 2013, a decrease of $2.1 million from the second quarter of 2013 and $0.4 million from the fourth quarter of 2012. For the third quarter of 2013 we added properties totaling $3.7 million, sold properties totaling $5.2 million, and recorded valuation adjustments totaling $0.6 million. For the first nine months of 2013, we have added properties totaling $21.0 million, sold properties totaling $18.5 million, and recorded valuation adjustments totaling $2.9 million. Nonperforming assets represented 3.77% of total assets at both September 30, 2013 and June 30, 2013,and 4.47% at December 31, 2012.

 

Average total deposits were $2.059 billion for the third quarter of 2013, a decrease of $8.1 million, or 0.4%, from the second quarter of 2013 and higher by $8.4 million, or 0.4%, over the fourth quarter of 2012.  The decrease in deposits when compared to the second quarter of 2013 resulted primarily from the reduction in the level of public funds and money market accounts, partially offset by higher noninterest bearing demand and savings accounts. When compared to the fourth quarter of 2012, the increase was a result of higher public funds and savings accounts, partially offset by lower certificates of deposit and regular NOWs.

 

 
 

Core deposits experienced growth when compared to both periods as the Bank continues to expand relationships and grow the client base. The seasonal inflow of public funds will begin late in the fourth quarter of 2013 and continue into the first quarter of 2014. Both events are anticipated to increase the overnight funds position during the fourth quarter.

 

Our mix of deposits continues to improve as higher cost certificates of deposit are replaced with lower rate non-maturity deposits and noninterest bearing demand accounts.  Prudent pricing discipline will continue to be the key to managing our mix of deposits.  Therefore, we do not attempt to compete with higher rate paying competitors for deposits.

 

Average borrowings decreased by $2.6 million when compared to the second quarter of 2013 as a result of payoff/amortization of FHLB advances and lower repurchase agreement balances. Borrowings increased by $2.2 million when compared to the fourth quarter of 2012, primarily a result of higher repurchase agreement balances, partially offset by FHLB advance payoffs/amortization.

 

Discussion of Operating Results

 

Tax equivalent net interest income for the third quarter of 2013 was $19.4 million compared to $19.7 million for the second quarter of 2013 and $21.2 million for the third quarter of 2012.  The decrease in tax equivalent net interest income compared to the prior periods was due to a reduction in loan income primarily attributable to declining loan balances and unfavorable asset repricing, partially offset by a reduction in interest expense and a lower level of foregone interest on loans.  The lower interest expense is attributable to favorable repricing on FHLB advances and certificates of deposit, which reflects both lower balances and favorable repricing. For the nine months ended September 30, 2013, tax equivalent net interest income totaled $59.2 million compared to $64.3 million for the same period of 2012.

 

Pressure on net interest income continues primarily as a result of the declining loan portfolio and the low rate environment.  Loans have declined by approximately $102 million since the third quarter of 2012. The low rate environment, although favorable to the repricing of deposits, continues to negatively impact the loan and investment portfolios. Increased lending competition in all markets has also unfavorably impacted the pricing for loans.

 

Lowering our cost of funds, to the extent we can, and continuing to shift the mix of our deposits will help to partially mitigate the unfavorable impact of weak loan demand and repricing, although the impact is expected to be minimal. 

 

The net interest margin for the third quarter of 2013 was 3.49%, a decrease of ten basis points from the second quarter of 2013, and a decline of 33 basis points from the third quarter of 2012.  The decrease in the margin for both comparable periods is attributable to the shift in our earning asset mix and unfavorable asset repricing, partially offset by a lower average cost of funds.

 

The provision for loan losses for the third quarter of 2013 was $0.6 million compared to $1.4 million in the second quarter of 2013 and $2.9 million for the third quarter of 2012. For the nine month period ended September 30, 2013, the loan loss provision totaled $3.1 million compared to $13.4 million for the same period in 2012. The decrease compared to the second quarter of 2013 reflects continued improvement in key credit metrics, including our level of classified loans which declined noticeably during the quarter. The reduction in the provision from both of the prior year periods was due to a significant decline in loan losses, a reduced level of problem loan inflow, and overall improvement in key credit metric trends. Net charge-offs for the third quarter of 2013 totaled $2.8 million, or 0.78%(annualized), of average loans compared to $2.0 million, or 0.54%, for the second quarter of 2013 and $2.6 million, or 0.66%, in the third quarter of 2012. For the first nine months of 2013, net charge-offs totaled $7.2 million, or 0.66%(annualized), of average loans compared to $14.2 million, or 1.21%, for the same period of 2012. Lower charge-offs in our residential real estate and commercial real estate portfolios drove the decrease in loan losses comparing 2013 to 2012. At September 30, 2013, the allowance for loan losses of $25.0 million was 1.75% of outstanding loans (net of overdrafts) and provided coverage of 60% of nonperforming loans compared to 1.89% and 66%, respectively, at June 30, 2013, and 1.93% and 45%, respectively, at December 31, 2012.

 

 
 

Noninterest income for the third quarter of 2013 totaled $14.3 million, an increase of $0.5 million, or 3.3%, over the second quarter of 2013 and $0.7 million, or 5.4%, over the third quarter of 2012. The increase over the second quarter of 2013 was driven by higher deposit fees of $0.3 million and wealth management fees of $0.2 million. The increase in deposit fees was due to higher overdraft fees and the increase in wealth management primarily reflects an increase in retail brokerage fees due to increased client trading activity. Compared to the third quarter of 2012, the increase was due to higher wealth management fees driven by an increase in retail brokerage fees reflective of increased client trading activity and growth in new accounts. For the nine month period ended September 30, 2013, noninterest income totaled $41.7 million, a $0.7 million increase over the same period in 2012 due to higher wealth management fees of $0.6 million and mortgage banking fees of $0.2 million. Wealth management fees increased due to higher retail brokerage fees reflective of increased client trading activity and growth in new account openings. The increase in mortgage fees was attributable to a higher margin for sold loans.

 

Noninterest expense for the third quarter of 2013 totaled $30.4 million, a decrease of $0.1 million, or 0.5%, from the second quarter of 2013 attributable to lower compensation expense of $0.5 million and OREO expense of $0.3 million, partially offset by higher occupancy expense of $0.3 million and other expense of $0.4 million. Compensation expense declined primarily due to a reduction in pension expense reflective of a lower required 2013 expense upon finalization of actuarial work. Lower stock compensation also contributed to the decrease. The decrease in OREO expense was due to a reduction in the level of property valuation adjustments. The increase in occupancy expense was driven by a higher level of premises maintenance activity as well as utility costs. Higher advertising costs and professional fees drove the increase in the other expense category. Compared to the third quarter of 2012, noninterest expense increased by $0.2 million, or 0.8%, primarily reflective of higher compensation expense of $0.6 million that was partially offset by lower OREO expense of $0.5 million. Higher pension expense and stock compensation expense drove the increase in compensation. The reduction in OREO expense reflects a reduced level of property valuation adjustments as well as property carrying costs. For the nine month period ended September 30, 2013, noninterest expense totaled $92.2 million, a decrease of $2.9 million, or 3.0%, from the same period of 2012 attributable to lower occupancy expense of $0.6 million, OREO expense of $2.1 million, intangible amortization expense of $0.2 million, and other expense of $1.1 million, partially offset by higher compensation expense of $1.1 million. Declines were realized in most of the occupancy expense categories and were generally driven by stronger cost controls and other cost reduction initiatives. The reduction in OREO expense was primarily attributable to a lower level of losses from the sale of properties and to a lesser extent reduction in carrying costs for properties. The decrease in intangible amortization reflects the full amortization of our remaining core deposit intangible asset in early 2013. The other expense category declined due to reduction in legal fees, professional fees, postage costs, and printing/supplies expense. Higher compensation expense reflects an increase in our pension plan expense of $0.8 million, stock compensation expense of $0.8 million, and associate insurance expense of $0.2 million that was partially offset by lower salary expense of $0.7 million.

 

About Capital City Bank Group, Inc.

 

Capital City Bank Group, Inc. (Nasdaq: CCBG) is one of the largest publicly traded bank holding companies headquartered in Florida and has approximately $2.5 billion in assets. The Company provides a full range of banking services, including traditional deposit and credit services, asset management, trust, mortgage banking, merchant services, bankcards, data processing and securities brokerage services. The Company's bank subsidiary, Capital City Bank, was founded in 1895 and now has 63 full-service offices and 71 ATMs in Florida, Georgia and Alabama. For more information about Capital City Bank Group, Inc., visit www.ccbg.com.

 

 
 

FORWARD-LOOKING STATEMENTS

 

Forward-looking statements in this Press Release are based on current plans and expectations that are subject to uncertainties and risks, which could cause the Company’s future results to differ materially. The following factors, among others, could cause the Company’s actual results to differ: the Company’s need and our ability to incur additional debt or equity financing; the accuracy of the Company’s financial statement estimates and assumptions, including the estimate used for the Company’s loan loss provision and deferred tax valuation allowance; a decrease to the market value of the Company that could result in an impairment of goodwill; legislative or regulatory changes, including the Dodd-Frank Act and Basel III; the strength of the U.S. economy and the local economies where the Company conducts operations; the frequency and magnitude of foreclosure of the Company’s loans; restrictions on our operations, including the inability to pay dividends without our regulators’ consent; the effects of the health and soundness of other financial institutions; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; harsh weather conditions and man-made disasters; fluctuations in inflation, interest rates, or monetary policies; changes in the stock market and other capital and real estate markets; customer acceptance of third-party products and services; increased competition and its effect on pricing, including the long-term impact on our net interest margin from the repeal of Regulation Q; negative publicity and the impact on our reputation; technological changes, especially changes that allow out of market competitors to compete in our markets; the effects of security breaches and computer viruses that may affect the Company’s computer systems; changes in consumer spending and savings habits; the Company’s growth and profitability; changes in accounting; and the Company’s ability to manage the risks involved in the foregoing. Additional factors can be found in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012, and the Company’s other filings with the SEC, which are available at the SEC’s internet site (http://www.sec.gov). Forward-looking statements in this Press Release speak only as of the date of the Press Release, and the Company assumes no obligation to update forward-looking statements or the reasons why actual results could differ.

 

 
 

 

CAPITAL CITY BANK GROUP, INC.                    
EARNINGS HIGHLIGHTS                    
Unaudited                    

 

      Three Months Ended  Nine Months Ended
(Dollars in thousands, except per share data)  Sep 30, 2013  Jun 30, 2013  Sep 30, 2012  Sep 30, 2013  Sep 30, 2012
EARNINGS                         
Net Income (Loss)  $1,591   $843   $1,121   $3,273   $(1,767)
Net Income (Loss) Per Common Share  $0.09   $0.05   $0.07   $0.19   $(0.10)
PERFORMANCE                         
Return on Average Assets   0.25%   0.13%   0.17%   0.17%   -0.09%
Return on Average Equity   2.51%   1.35%   1.77%   1.75%   -0.93%
Net Interest Margin   3.49%   3.59%   3.82%   3.57%   3.81%
Noninterest Income as % of Operating Revenue   42.82%   41.68%   39.31%   41.71%   39.28%
Efficiency Ratio   90.42%   91.07%   86.89%   91.39%   90.06%
CAPITAL ADEQUACY                         
Tier 1 Capital Ratio   15.60%   15.36%   14.43%   15.60%   14.43%
Total Capital Ratio   16.97%   16.73%   15.80%   16.97%   15.80%
Tangible Common Equity Ratio   6.84%   6.64%   6.86%   6.84%   6.86%
Leverage Ratio   10.16%   10.07%   9.83%   10.16%   9.83%
Equity to Assets   9.99%   9.73%   10.04%   9.99%   10.04%
ASSET QUALITY                         
Allowance as % of Non-Performing Loans   60.00%   65.66%   40.80%   60.00%   40.80%
Allowance as a % of Loans   1.75%   1.89%   1.97%   1.75%   1.97%
Net Charge-Offs as % of Average Loans   0.78%   0.54%   0.66%   0.66%   1.21%
Nonperforming Assets as % of Loans and ORE   6.38%   6.44%   8.02%   6.38%   8.02%
Nonperforming Assets as % of Total Assets   3.77%   3.77%   5.10%   3.77%   5.10%
STOCK PERFORMANCE                         
High  $13.08   $12.64   $10.96   $13.08   $10.96 
Low   11.06    10.12    7.00    10.12    6.35 
Close   11.78    11.53    10.64    11.78    10.64 
Average Daily Trading Volume  $18,380   $16,366   $23,737   $19,334   $28,826 

 

 
 

 

CAPITAL CITY BANK GROUP, INC.                    
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION              
Unaudited                    

 

   2013  2012
(Dollars in thousands)  Third Quarter  Second Quarter  First Quarter  Fourth Quarter  Third Quarter
ASSETS                         
Cash and Due From Banks  $51,136   $67,811   $52,677   $66,238   $53,076 
Funds Sold and Interest Bearing Deposits   358,869    391,457    461,714    443,494    314,318 
Total Cash and Cash Equivalents   410,005    459,268    514,391    509,732    367,394 
                          
Investment Securities - Available-for-Sale   271,838    350,614    307,502    296,985    288,166 
Investment Securities - Held-to-Maturity   97,309    0    0    0    0 
   Total Investment Securities   369,147    350,614    307,502    296,985    288,166 
                          
Loans Held for Sale   13,822    15,362    11,422    14,189    16,527 
                          
Loans, Net of Unearned Interest                         
Commercial, Financial, & Agricultural   123,253    126,931    125,905    139,850    135,939 
Real Estate - Construction   31,454    35,823    37,948    37,512    39,537 
Real Estate - Commercial   570,736    581,501    599,517    613,625    609,671 
Real Estate - Residential   305,811    302,254    304,786    310,439    328,258 
Real Estate - Home Equity   230,212    232,530    233,205    236,263    239,446 
Consumer   148,321    142,620    146,043    150,728    154,389 
Other Loans   5,220    5,904    5,187    11,547    6,891 
Overdrafts   2,835    2,554    2,307    7,149    2,637 
Total Loans, Net of Unearned Interest   1,417,842    1,430,117    1,454,898    1,507,113    1,516,768 
Allowance for Loan Losses   (25,010)   (27,294)   (27,803)   (29,167)   (30,222)
Loans, Net   1,392,832    1,402,823    1,427,096    1,477,946    1,486,546 
                          
Premises and Equipment, Net   103,702    104,743    105,883    107,092    109,003 
Intangible Assets   84,891    84,937    84,985    85,053    85,161 
Other Real Estate Owned   53,018    55,087    58,421    53,426    53,172 
Other Assets   87,055    89,024    95,613    89,561    87,815 
Total Other Assets   328,666    333,791    344,902    335,132    335,151 
                          
Total Assets  $2,514,472   $2,561,858   $2,605,313   $2,633,984   $2,493,784 
                          
LIABILITIES                         
Deposits:                         
Noninterest Bearing Deposits  $626,114   $644,739   $616,017   $609,235   $596,660 
NOW Accounts   668,240    706,101    765,030    842,435    703,327 
Money Market Accounts   283,338    287,340    299,118    267,766    285,084 
Regular Savings Accounts   211,174    204,594    200,492    184,541    181,523 
Certificates of Deposit   228,020    228,349    233,325    241,019    254,000 
Total Deposits   2,016,886    2,071,123    2,113,982    2,144,996    2,020,594 
                          
Short-Term Borrowings   51,918    46,081    50,682    47,435    42,388 
Subordinated Notes Payable   62,887    62,887    62,887    62,887    62,887 
Other Long-Term Borrowings   40,244    41,251    41,224    46,859    38,126 
Other Liabilities   91,369    91,227    87,930    84,918    79,427 
                          
Total Liabilities   2,263,304    2,312,569    2,356,705    2,387,095    2,243,422 
                          
SHAREOWNERS' EQUITY                         
Common Stock   173    173    173    172    172 
Additional Paid-In Capital   40,481    40,210    39,580    38,707    38,493 
Retained Earnings   240,842    239,251    238,408    237,569    235,694 
Accumulated Other Comprehensive Loss, Net of Tax   (30,328)   (30,345)   (29,553)   (29,559)   (23,997)
                          
Total Shareowners' Equity   251,168    249,289    248,608    246,889    250,362 
                          
Total Liabilities and Shareowners' Equity  $2,514,4   $2,561,858   $2,605,313   $2,633,984   $2,493,784 
                          
OTHER BALANCE SHEET DATA                         
Earning Assets  $2,159,680   $2,187,549   $2,235,537   $2,261,781   $2,135,779 
Intangible Assets                         
Goodwill   84,811    84,811    84,811    84,811    84,811 
Core Deposits   —      —      —      19    79 
Other   80    126    174    223    271 
Interest Bearing Liabilities   1,545,821    1,576,601    1,652,758    1,692,942    1,567,335 
                          
Book Value Per Diluted Share  $14.44   $14.36   $14.35   $14.31   $14.54 
Tangible Book Value Per Diluted Share   9.56    9.47    9.44    9.38    9.59 
                          
Actual Basic Shares Outstanding   17,336    17,336    17,319    17,232    17,223 
Actual Diluted Shares Outstanding   17,396    17,372    17,326    17,259    17,223 

 

 
 

  

CAPITAL CITY BANK GROUP, INC.                            
CONSOLIDATED STATEMENT OF OPERATIONS                    
Unaudited                            

 

                  Nine Months Ended
   2013  2012     September 30,
(Dollars in thousands, except per share data)  Third Quarter  Second Quarter  First Quarter  Fourth Quarter  Third Quarter  2013  2012
INTEREST INCOME                                   
Interest and Fees on Loans  $19,264   $19,709   $20,154   $20,756   $21,274   $59,127   $64,638 
Investment Securities   717    710    704    808    798    2,131    2,532 
Funds Sold   269    279    270    223    254    818    723 
Total Interest Income   20,250    20,698    21,128    21,787    22,326    62,076    67,893 
                                    
INTEREST EXPENSE                                   
Deposits   335    367    415    429    480    1,117    1,679 
Short-Term Borrowings   46    61    82    69    71    189    127 
Subordinated Notes Payable   339    342    339    351    372    1,020    1,126 
Other Long-Term Borrowings   330    333    347    383    372    1,010    1,204 
Total Interest Expense   1,050    1,103    1,183    1,232    1,295    3,336    4,136 
Net Interest Income   19,200    19,595    19,945    20,555    21,031    58,740    63,757 
Provision for Loan Losses   555    1,450    1,070    2,766    2,864    3,075    13,400 
Net Interest Income after Provision for Loan Losses   18,645    18,145    18,875    17,789    18,167    55,665    50,357 
                                    
NONINTEREST INCOME                                   
Deposit Fees   6,474    6,217    6,165    6,764    6,406    18,856    19,028 
Bank Card Fees   2,715    2,754    2,661    2,612    2,616    8,130    8,171 
Wealth Management Fees   2,130    1,901    1,915    1,818    1,686    5,946    5,363 
Mortgage Banking Fees   869    968    1,043    910    978    2,880    2,690 
Data Processing Fees   662    670    653    671    687    1,985    2,042 
Other   1,456    1,339    1,151    1,343    1,202    3,946    3,773 
Total Noninterest Income   14,306    13,849    13,588    14,118    13,575    41,743    41,067 
                                    
NONINTEREST EXPENSE                                   
Compensation   16,158    16,647    16,739    15,772    15,510    49,544    48,470 
Occupancy, Net   4,403    4,161    4,418    4,429    4,590    12,982    13,626 
Intangible Amortization   46    48    68    108    108    162    323 
Other Real Estate   2,148    2,408    2,884    1,900    2,603    7,440    9,528 
Other   7,678    7,318    7,091    7,259    7,390    22,087    23,144 
Total Noninterest Expense   30,433    30,582    31,200    29,468    30,201    92,215    95,091 
                                    
OPERATING PROFIT (LOSS)   2,518    1,412    1,263    2,439    1,541    5,193    (3,667)
Income Tax Expense (Benefit)   927    569    424    564    420    1,920    (1,900)
NET INCOME (LOSS)  $1,591   $843   $839   $1,875   $1,121   $3,273   $(1,767)
                                    
PER SHARE DATA                                   
Basic Income (Loss)  $0.09   $0.05   $0.05   $0.11   $0.07   $0.19   $(0.10)
Diluted Income (Loss)  $0.09   $0.05   $0.05   $0.11   $0.07   $0.19   $(0.10)
AVERAGE SHARES                                   
Basic   17,336    17,319    17,302    17,229    17,215    17,319    17,196 
Diluted   17,396    17,355    17,309    17,256    17,228    17,381    17,196 

 

 
 

 

CAPITAL CITY BANK GROUP, INC.                    
ALLOWANCE FOR LOAN LOSSES                     
AND NONPERFORMING ASSETS                    
Unaudited                    

 

   2013  2013  2013  2012  2012
(Dollars in thousands, except per share data)  Third Quarter  Second Quarter  First Quarter  Fourth Quarter  Third Quarter
ALLOWANCE FOR LOAN LOSSES                         
Balance at Beginning of Period  $27,294   $27,803   $29,167   $30,222   $29,929 
Provision for Loan Losses   555    1,450    1,070    2,766    2,864 
Net Charge-Offs   2,839    1,959    2,434    3,821    2,571 
Balance at End of Period  $25,010   $27,294   $27,803   $29,167   $30,222 
As a % of Loans   1.75%   1.89%   1.90%   1.93%   1.97%
As a % of Nonperforming Loans   60.00%   65.66%   61.17%   45.42%   40.80%
                          
CHARGE-OFFS                         
Commercial, Financial and Agricultural  $138   $119   $154   $166   $331 
Real Estate - Construction   278    110    610    227    127 
Real Estate - Commercial   882    1,050    1,043    468    512 
Real Estate - Residential   1,178    1,053    683    2,877    981 
Real Estate - Home Equity   362    322    113    745    834 
Consumer   674    351    296    488    355 
Total Charge-Offs  $3,512   $3,005   $2,899   $4,971   $3,140 
                          
RECOVERIES                         
Commercial, Financial and Agricultural  $87   $38   $51   $87   $53 
Real Estate - Construction   1    —      —      7    9 
Real Estate - Commercial   167    144    38    468    34 
Real Estate - Residential   167    396    96    83    76 
Real Estate - Home Equity   13    224    18    250    15 
Consumer   238    244    262    255    382 
Total Recoveries  $673   $1,046   $465   $1,150   $569 
                          
NET CHARGE-OFFS  $2,839   $1,959   $2,434   $3,821   $2,571 
                          
Net Charge-Offs as a % of Average Loans(1)   0.78%   0.54%   0.66%   1.00%   0.66%
                          
RISK ELEMENT ASSETS                         
Nonaccruing Loans  $41,682   $41,566   $45,448   $64,222   $74,075 
Other Real Estate Owned   53,018    55,087    58,421    53,426    53,172 
Total Nonperforming Assets  $94,700   $96,653   $103,869   $117,648   $127,247 
                          
Past Due Loans 30-89 Days  $8,427   $9,017   $9,274   $9,934   $12,923 
Past Due Loans 90 Days or More   0    0    0    0    0 
Performing Troubled Debt Restructuring's  $50,692   $52,729   $53,108   $47,474   $45,973 
                          
Nonperforming Loans as a % of Loans   2.91%   2.88%   3.10%   4.22%   4.83%
Nonperforming Assets as a % of                         
Loans and Other Real Estate   6.38%   6.44%   6.81%   7.47%   8.02%
Nonperforming Assets as a % of Total Assets   3.77%   3.77%   3.99%   4.47%   5.10%

 

(1) Annualized                    

 

 
 

 

CAPITAL CITY BANK GROUP, INC.                                  
AVERAGE BALANCE AND INTEREST RATES(1)                                  
Unaudited                                                                                                  

 

                                                                
   Third Quarter 2013  Second Quarter 2013  First Quarter 2013  Fourth Quarter 2012  Third Quarter 2012  Sept 2013 YTD  Sept 2012 YTD
(Dollars in thousands)  Average
Balance
  Interest  Average
Rate
  Average
Balance
  Interest  Average
Rate
  Average
Balance
  Interest  Average
Rate
  Average
Balance
  Interest  Average
Rate
  Average
Balance
  Interest  Average
Rate
  Average
Balance
  Interest  Average
Rate
  Average
Balance
  Interest  Average
Rate
ASSETS:                                                                                                         
Loans, Net of Unearned Interest  $1,436,039    19,342    5.34%  $1,456,904    19,790    5.45%  $1,496,432    20,228    5.48%  $1,518,280    20,837    5.46%  $1,541,262    21,366    5.51%  $1,462,904   $59,361    5.43%  $1,569,420   $64,943    5.53%
                                                                                                          
Investment Securities                                                                                                         
Taxable Investment Securities   232,094    571    0.95    225,770    578    1.02    215,087    590    1.10    219,985    697    1.26    214,431    691    1.28    224,379    1,739    0.99    224,584    2,215    1.33 
Tax-Exempt Investment Securities   121,119    223    0.73    104,981    200    0.76    80,946    174    0.86    74,647    172    0.92    67,446    163    0.97    102,496    596    0.77    62,509    486    1.04 
                                                                                                          
Total Investment Securities   353,213#   794    0.89    330,751#   778    0.94    296,033#   764    1.04    294,632#   869    1.17    281,877#   854    1.21    326,875#   2,335    0.95    287,093#   2,701    1.25 
                                                                                                          
Funds Sold   412,138    269    0.26    419,039    279    0.27    448,424    270    0.24    366,034    223    0.24    386,027    254    0.26    426,401    818    0.26    390,122    723    0.25 
                                                                                                          
Total Earning Assets   2,201,390   $20,405    3.68%   2,206,694   $20,847    3.79%   2,240,889   $21,262    3.85%   2,178,946   $21,929    4.00%   2,209,166   $22,474    4.05%   2,216,180   $62,514    3.77%   2,246,635   $68,367    4.06%
                                                                                                          
Cash and Due From Banks   51,640              49,081              50,679              51,344              47,207              50,470              48,112           
Allowance for Loan Losses   (27,636)             (29,012)             (30,467)             (30,605)             (30,260)             (29,028)             (31,077)          
Other Assets   333,001              337,765              337,579              334,326              340,126              336,098              345,361           
                                                                                                          
Total Assets  $2,558,395             $2,564,528             $2,598,680             $2,534,011             $2,566,239             $2,573,720             $2,609,031           
                                                                                                          
LIABILITIES:                                                                                                         
Interest Bearing Deposits                                                                                                         
NOW Accounts  $676,855   $107    0.06%  $716,459   $124    0.07%  $788,660   $156    0.08%  $714,682   $131    0.07%  $740,178   $144    0.08%  $726,915   $388    0.07%  $790,733   $503    0.08%
Money Market Accounts   284,920    53    0.07    289,637    54    0.07    282,847    54    0.08    275,458    57    0.08    287,250    60    0.08    285,809    161    0.08    281,746    198    0.09 
Savings Accounts   207,631    26    0.05    202,784    25    0.05    193,033    23    0.05    182,760    23    0.05    179,445    23    0.05    201,203    74    0.05    173,346    64    0.05 
Time Deposits   231,490    149    0.26    231,134    164    0.29    238,441    182    0.31    247,679    218    0.35    263,007    253    0.38    233,663    494    0.28    273,838    914    0.45 
Total Interest Bearing Deposits   1,400,896#   335    0.09%   1,440,014#   367    0.10%   1,502,981#   415    0.11%   1,420,579#   429    0.12%   1,469,880#   480    0.13%   1,447,590#   1,117    0.10%   1,519,663#   1,679    0.15%
                                                                                                          
Short-Term Borrowings   49,919    46    0.37%   52,399    61    0.47%   55,255    82    0.60%   45,893    69    0.59%   59,184    71    0.48%   52,505    189    0.48%   54,289    127    0.31%
Subordinated Notes Payable   62,887    339    2.11    62,887    342    2.15    62,887    339    2.15    62,887    351    2.19    62,887    372    2.31    62,887    1,020    2.14    62,887    1,126    2.35 
Other Long-Term Borrowings   40,832    330    3.21    40,942    333    3.26    42,898    347    3.29    42,673    383    3.57    38,494    372    3.85    41,550    1,010    3.25    41,123    1,204    3.91 
                                                                                                          
Total Interest Bearing Liabilities   1,554,534   $1,050    0.27%   1,596,242   $1,103    0.28%   1,664,021   $1,183    0.29%   1,572,032   $1,232    0.31%   1,630,445   $1,295    0.32%   1,604,532   $3,336    0.28%   1,677,962   $4,136    0.33%
                                                                                                          
Noninterest Bearing Deposits   658,602              627,633              599,986              630,520              605,602              628,955              604,333           
Other Liabilities   93,642              90,168              85,116              78,442              78,446              89,673              73,795           
                                                                                                          
Total Liabilities   2,306,778              2,314,043              2,349,123              2,280,994              2,314,493              2,323,160              2,356,090           
                                                                                                          
SHAREOWNERS' EQUITY:   251,617              250,485              249,557              253,017              251,746              250,560              252,941           
                                                                                                          
Total Liabilities and Shareowners' Equity  $2,558,395             $2,564,528             $2,598,680             $2,534,011             $2,566,239             $2,573,720             $2,609,031           
                                                                                                          
Interest Rate Spread       $19,355    3.41%       $19,744    3.51%       $20,079    3.56%       $20,697    3.69%       $21,179    3.73%       $59,178    3.49%       $64,231    3.73%
                                                                                                          
Interest Income and Rate Earned(1)        20,405    3.68         20,847    3.79         21,262    3.85         21,929    4.00         22,474    4.05         62,514    3.77         68,367    4.06 
Interest Expense and Rate Paid(2)        1,050    0.19         1,103    0.20         1,183    0.21         1,232    0.22         1,295    0.23         3,336    0.20         4,136    0.26 
                                                                                                          
Net Interest Margin       $19,355    3.49%       $19,744    3.59%       $20,079    3.64%       $20,697    3.78%       $21,179    3.82%       $59,178    3.57%       $64,231    3.81%

 

(1)  Interest and average rates are calculated on a tax-equivalent basis using the 35% Federal tax rate.

(2)  Rate calculated based on average earning assets.